| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.94B | ¥5.51B | +8.0% |
| Cost of Sales | ¥4.47B | ¥4.12B | +8.5% |
| Gross Profit | ¥1.48B | ¥1.39B | +6.2% |
| SG&A Expenses | ¥864M | ¥798M | +8.3% |
| Operating Income | ¥612M | ¥593M | +3.2% |
| Non-operating Income | ¥19M | ¥35M | -44.1% |
| Non-operating Expenses | ¥1M | - | - |
| Ordinary Income | ¥631M | ¥627M | +0.6% |
| Profit Before Tax | ¥631M | ¥628M | +0.5% |
| Income Tax Expense | ¥224M | ¥218M | +2.6% |
| Net Income | ¥407M | ¥409M | -0.5% |
| Basic EPS | ¥95.86 | ¥97.34 | -1.5% |
| Diluted EPS | ¥93.36 | ¥94.19 | -0.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.49B | ¥4.23B | +¥262M |
| Cash and Deposits | ¥3.27B | ¥3.02B | +¥248M |
| Inventories | ¥22M | ¥30M | ¥-8M |
| Non-current Assets | ¥598M | ¥547M | +¥51M |
| Property, Plant & Equipment | ¥55M | ¥64M | ¥-9M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.8% |
| Gross Profit Margin | 24.9% |
| Current Ratio | 487.8% |
| Quick Ratio | 485.5% |
| Debt-to-Equity Ratio | 0.33x |
| Effective Tax Rate | 35.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.0% |
| Operating Income YoY Change | +3.3% |
| Ordinary Income YoY Change | +0.5% |
| Net Income YoY Change | -0.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.37M shares |
| Treasury Stock | 99K shares |
| Average Shares Outstanding | 4.25M shares |
| Book Value Per Share | ¥898.51 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥36.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.59B |
| Operating Income Forecast | ¥919M |
| Ordinary Income Forecast | ¥935M |
| Net Income Forecast | ¥636M |
| Basic EPS Forecast | ¥148.99 |
| Dividend Per Share Forecast | ¥45.00 |
| Intangible Assets | ¥173M | ¥197M | ¥-24M |
| Goodwill | ¥163M | ¥186M | ¥-22M |
| Total Assets | ¥5.08B | ¥4.77B | +¥313M |
| Current Liabilities | ¥920M | ¥912M | +¥7M |
| Accounts Payable | ¥270M | ¥294M | ¥-24M |
| Non-current Liabilities | ¥332M | ¥297M | +¥35M |
| Total Liabilities | ¥1.25B | ¥1.21B | +¥42M |
| Total Equity | ¥3.83B | ¥3.56B | +¥271M |
| Capital Stock | ¥71M | ¥64M | +¥7M |
| Capital Surplus | ¥172M | ¥164M | +¥8M |
| Retained Earnings | ¥3.60B | ¥3.35B | +¥255M |
| Treasury Stock | ¥-10M | ¥-10M | +¥30,000 |
| Owners' Equity | ¥3.83B | ¥3.56B | +¥271M |
| Working Capital | ¥3.57B | - | - |